2221F Willow Dr #102LivingstonMT59047
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Livingston at 2221F Willow Dr #102, Livingston, MT, 59047 generates $2,546/mo in rent and, after a $1,757/mo payment, leaves $448/mo in cash flow. Total monthly income is $2,546/mo, and annual cash flow is $5,375/yr on $119,009 invested. Return on cash invested sits at 24.43% in year one, and rental yield is 8.51% on a $359,000 entry. Equity gained on principal adds $2,317/yr, while 5% annual appreciation builds toward $99,185 over five years. Five-year ROI reaches 126.6% and total cumulative return in cash sums $150,667. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,546/mo property income rather than buyer’s personal income.
Condo
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 59047, Livingston, MT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,363 (100%) |
| Owner Occupied HU | 4,411 (59.9%) |
| Renter Occupied HU | 2,125 (28.9%) |
| Vacant Housing Units | 827 (11.2%) |
| Median Home Value | $493,000 |
| Average Home Value | $596,472 |
Housing Distribution
Address Breakdown
Residential
6,416
Single Family
6,202
Multi-Family
214
Businesses
801
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlotte Durham • Big Sky Sotheby's - Bozeman
Mls Name: Big Sky Country MLS
Mls ID: #404159